[DPHARMA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.46%
YoY- 10.6%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 131,437 123,765 122,873 115,550 105,100 94,297 79,140 8.81%
PBT 35,410 38,215 35,340 42,542 38,093 33,457 26,614 4.87%
Tax -6,741 -7,981 -7,938 -10,492 -9,115 -9,946 -3,859 9.73%
NP 28,669 30,234 27,402 32,050 28,978 23,511 22,755 3.92%
-
NP to SH 28,669 30,234 27,402 32,050 28,978 23,511 22,755 3.92%
-
Tax Rate 19.04% 20.88% 22.46% 24.66% 23.93% 29.73% 14.50% -
Total Cost 102,768 93,531 95,471 83,500 76,122 70,786 56,385 10.51%
-
Net Worth 156,744 142,996 130,671 113,827 144,213 140,811 103,055 7.23%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 6,402 16,743 20,833 47,174 29,860 24,398 9,727 -6.73%
Div Payout % 22.33% 55.38% 76.03% 147.19% 103.04% 103.77% 42.75% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 156,744 142,996 130,671 113,827 144,213 140,811 103,055 7.23%
NOSH 138,711 138,831 139,011 138,813 138,666 139,417 132,121 0.81%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 21.81% 24.43% 22.30% 27.74% 27.57% 24.93% 28.75% -
ROE 18.29% 21.14% 20.97% 28.16% 20.09% 16.70% 22.08% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 94.76 89.15 88.39 83.24 75.79 67.64 59.90 7.94%
EPS 20.67 21.78 19.71 23.09 20.90 16.86 17.22 3.08%
DPS 4.61 12.06 15.00 34.00 21.50 17.50 7.36 -7.49%
NAPS 1.13 1.03 0.94 0.82 1.04 1.01 0.78 6.36%
Adjusted Per Share Value based on latest NOSH - 138,813
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 13.65 12.86 12.76 12.00 10.92 9.80 8.22 8.81%
EPS 2.98 3.14 2.85 3.33 3.01 2.44 2.36 3.96%
DPS 0.67 1.74 2.16 4.90 3.10 2.53 1.01 -6.60%
NAPS 0.1628 0.1485 0.1357 0.1182 0.1498 0.1463 0.1071 7.22%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.39 2.40 2.08 2.60 2.47 2.30 2.18 -
P/RPS 2.52 2.69 2.35 3.12 3.26 3.40 3.64 -5.94%
P/EPS 11.56 11.02 10.55 11.26 11.82 13.64 12.66 -1.50%
EY 8.65 9.07 9.48 8.88 8.46 7.33 7.90 1.52%
DY 1.93 5.03 7.21 13.08 8.70 7.61 3.38 -8.91%
P/NAPS 2.12 2.33 2.21 3.17 2.38 2.28 2.79 -4.47%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 24/02/09 21/02/08 22/02/07 27/02/06 24/02/05 -
Price 2.45 2.33 2.20 2.53 2.54 2.80 2.58 -
P/RPS 2.59 2.61 2.49 3.04 3.35 4.14 4.31 -8.13%
P/EPS 11.85 10.70 11.16 10.96 12.15 16.60 14.98 -3.82%
EY 8.44 9.35 8.96 9.13 8.23 6.02 6.68 3.97%
DY 1.88 5.18 6.82 13.44 8.46 6.25 2.85 -6.69%
P/NAPS 2.17 2.26 2.34 3.09 2.44 2.77 3.31 -6.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment